For the second quarter of 2019 CNH Industrial reported a robust net income of $427million,
or $0.31per share, on consolidated revenues of $7.6 billion.
Net debt of Industrial Activities(2)(3) at $1.5billion
Financial results presented under U.S. GAAP(1)
- Industrial Activities net sales were $7.1 billion, down 7% compared to the second quarter of 2018 (down 2% on a constant currency basis), with positive price realization moree than offset by lower sales volume and negative currency translation impact
- Adjusted EBIT(2)(3) of Industrial Activities was $527 million, with a 7.5% margin, flat compared to the second quarter of 2018. Adjusted EBITDA(2)(3) of Industrial Activities was $768 million, with a 10.9% margin
- Adjusted net income(2)(3) was $430 million in the second quarter of 2019, with adjusted diluted EPS(2)(3) of $0.31, up 11% compared to the second quarter of 2018
- Net debt of Industrial Activities at June 30, 2019 was $1.5 billion, in line with March 31, 2019
- On July 2, Fitch Ratings improved the outlook of CNH Industrial N.V. to positive from stable and affirmed CNH Industrial N.V.’s and CNH Industrial Capital LLC’s long-term issuer default rating at “BBB-”
- On July 3, CNH Industrial Finance Europe S.A. issued €500 million in principal amount of 1.625% notes due 2029 and guaranteed by CNH Industrial N.V.
- Full year guidance at: net sales of Industrial Activities expected between $27 and $27.5 billion, adjusted diluted EPS between $0.84 and $0.88, and net debt of Industrial Activities between $0.4 billion and $0.2 billion
CNH INDUSTRIAL Summary of Results ($ million except EPS) | ||||||||||
Six Months ended June 30, | Three Months ended June 30, | |||||||||
2019 | 2018 | $ change | % change | 2019 | 2018 | $ change | % change | |||
14,024 | 14,818 | -794 | -5.4 | Consolidated revenues | 7,567 | 8,045 | -478 | -5.9 | ||
691 | 610 | 81 | 13.3 | Net income | 427 | 408 | 19 | 4.7 | ||
678 | 601 | 77 | 12.8 | Adjusted net income | 430 | 397 | 33 | 8.3 | ||
0.50 | 0.43 | 0.07 | 16.3 | Basic EPS ($) | 0.31 | 0.29 | 0.02 | 6.9 | ||
0.50 | 0.43 | 0.07 | 16.3 | Diluted EPS ($) | 0.31 | 0.29 | 0.02 | 6.9 | ||
0.49 | 0.43 | 0.06 | 14.0 | Adjusted diluted EPS ($) | 0.31 | 0.28 | 0.03 | 10.7 | ||
London (UK) - (August 1, 2019) CNH Industrial N.V. (NYSE:CNHI / MI:CNHI) today announced consolidated revenues of $7,567 million for the second quarter of 2019, down 6% compared to the second quarter of 2018 (down2% on a constant currency basis). Net sales of Industrial Activities were $7,068 million in the second quarter of 2019, down 7% compared to the second quarter of 2018 (down2% on a constant currency basis). Net income was $427 million for the second quarter of 2019 ($408 million in the second quarter of 2018).
Adjusted net income was $430million for the second quarter of 2019 compared to $397million in the second quarter of 2018, as a result of a lower consolidated adjusted EBIT more than offset by the non-repeat of foreign exchange losses incurred in 2018 primarily due to the volatility in emerging markets. Adjusted diluted EPS was $0.31 in the second quarter of 2019, compared to $0.28 in the second quarter of 2018.
Adjusted EBIT of Industrial Activities was $527 million in the second quarter of 2019 ($571million in the second quarter of 2018), with an adjusted EBIT margin of 7.5%, flat compared to the second quarter of 2018.
Adjusted EBITDA of Industrial Activities was $768 million in the second quarter of 2019 ($843 million in the second quarter of 2018), with an adjusted EBITDA margin of 10.9% (11.1% in the second quarter of 2018).
Income taxes were $135 million in the second quarter of 2019 ($118 million in the second quarter of 2018). Adjusted income taxes(1)(2) for the second quarter of 2019 were $130 million ($114 million in the second quarter of 2018). The adjusted effective tax rate (adjusted ETR)(1)(2) was 24% (23% in the second quarter of 2018). Full year 2019 adjusted ETR is expected to be approximately 27%.
Net debt of Industrial Activities was $1.5 billion at June 30, 2019, in line with March31, 2019. In the second quarter the Company generated a free cash flow of Industrial Activities(1)(2) of $382 million, and paid $275million in dividends to shareholders. Total debt was $24.4billion at June 30, 2019, up $0.6billion compared to March 31, 2019. At June 30, 2019, available liquidity(1)(2) was $9.9billion, down $0.2billion compared to March31, 2019.
On July 2, Fitch Ratings (“Fitch”) improved the outlook of CNH Industrial N.V. to positive from stable. Fitch also affirmed CNH Industrial N.V.’s and CNH Industrial Capital LLC’s long-term issuer default rating at “BBB-”.
On July 3, CNH Industrial Finance Europe S.A. issued €500 million in principal amount of 1.625% notes due 2029 and guaranteed by CNH Industrial N.V.
Segment Results
CNH INDUSTRIAL Revenues by Segment ($ million) | |||||||||||||||||||
Six Months ended June 30, | Three Months ended June 30, | ||||||||||||||||||
2019 | 2018 | % change | % change excl. FX(1) | 2019 | 2018 | % change | % change excl. FX(1) | ||||||||||||
5,585 | 5,891 | -5.2 | -1.2 | Agriculture | 3,095 | 3,312 | -6.6 | -3.4 | |||||||||||
1,397 | 1,481 | -5.7 | -2.6 | Construction | 757 | 799 | -5.3 | -2.9 | |||||||||||
5,112 | 5,384 | -5.1 | 2.2 | Commercial and Specialty Vehicles | 2,698 | 2,889 | -6.6 | -0.5 | |||||||||||
2,169 | 2,404 | -9.8 | -3.5 | Powertrain | 1,133 | 1,218 | -7.0 | -1.3 | |||||||||||
(1,189) | (1,281) | - | - | Eliminations and other | (615) | (639) | - | - | |||||||||||
13,074 | 13,879 | -5.8 | -0.4 | Total Industrial Activities | 7,068 | 7,579 | -6.7 | -2.3 | |||||||||||
993 | 1,000 | -0.7 | 2.8 | Financial Services | 519 | 498 | 4.2 | 6.9 | |||||||||||
(43) | (61) | - | - | Eliminations and other | (20) | (32) | - | - | |||||||||||
14,024 | 14,818 | -5.4 | -0.1 | Total | 7,567 | 8,045 | -5.9 | -1.6 | |||||||||||
(1) “Change excl. FX” or “constant currency” is a non-GAAP financial measure. Refer to the “Non-GAAP Financial Information” section of this press release for information regarding non-GAAP financial measures. | |||||||||||||||||||
CNH INDUSTRIAL Adjusted EBIT by Segment ($ million) | ||||||||||||||||
Three Months ended June 30, | ||||||||||||||||
2019 | 2018 | $ change | % change | 2019 adjusted EBIT margin | 2018 adjusted EBIT margin | bps change | ||||||||||
Agriculture | 341 | 396 | -55 | -13.9 | 11.0% | 12.0% | -100 | |||||||||
Construction | 25 | 33 | -8 | -24.2 | 3.3% | 4.1% | -80 | |||||||||
Commercial and Specialty Vehicles | 100 | 92 | 8 | 8.7 | 3.7% | 3.2% | 50 | |||||||||
Powertrain | 102 | 108 | -6 | -5.6 | 9.0% | 8.9% | 10 | |||||||||
Unallocated items, eliminations and other | (41) | (58) | 17 | - | - | - | - | |||||||||
Total Industrial Activities | 527 | 571 | -44 | -7.7 | 7.5% | 7.5% | - | |||||||||
Financial Services | 124 | 141 | -17 | -12.1 | 23.9% | 28.3% | -440 | |||||||||
Eliminations and other | - | - | - | - | - | - | - | |||||||||
Total | 651 | 712 | -61 | -8.6 | 8.6% | 8.9% | -30 | |||||||||
CNH INDUSTRIAL Adjusted EBIT by Segment ($ million) | ||||||||||||||||
Six Months ended June 30, | ||||||||||||||||
2019 | 2018 | $ change | % change | 2019 adjusted EBIT margin | 2018 adjusted EBIT margin | bps change | ||||||||||
Agriculture | 509 | 582 | -73 | -12.5 | 9.1% | 9.9% | -80 | |||||||||
Construction | 38 | 33 | 5 | 15.2 | 2.7% | 2.2% | 50 | |||||||||
Commercial and Specialty Vehicles | 151 | 141 | 10 | 7.1 | 3.0% | 2.6% | 40 | |||||||||
Powertrain | 198 | 203 | -5 | -2.5 | 9.1% | 8.4% | 70 | |||||||||
Unallocated items, eliminations and other | (91) | (127) | 36 | - | - | - | - | |||||||||
Total Industrial Activities | 805 | 832 | -27 | -3.2 | 6.2% | 6.0% | 20 | |||||||||
Financial Services | 255 | 284 | -29 | -10.2 | 25.7% | 28.4% | -270 | |||||||||
Eliminations and other | - | - | - | - | - | - | - | |||||||||
Total | 1,060 | 1,116 | -56 | -5.0 | 7.6% | 7.5% | 10 | |||||||||
CNH INDUSTRIAL Adjusted EBITDA by Segment ($ million) | ||||||||||||||||
Three Months ended June 30, | ||||||||||||||||
2019 | 2018 | $ change | % change | 2019 adjusted EBITDA margin | 2018 adjusted EBITDA margin | bps change | ||||||||||
Agriculture | 410 | 472 | -62 | -13.1 | 13.2% | 14.3% | -110 | |||||||||
Construction | 40 | 48 | -8 | -16.7 | 5.3% | 6.0% | -70 | |||||||||
Commercial and Specialty Vehicles | 226 | 239 | -13 | -5.4 | 8.4% | 8.3% | 10 | |||||||||
Powertrain | 133 | 141 | -8 | -5.7 | 11.7% | 11.6% | 10 | |||||||||
Unallocated items, eliminations and other | (41) | (57) | 16 | - | - | - | - | |||||||||
Total Industrial Activities | 768 | 843 | -75 | -8.9 | 10.9% | 11.1% | -20 | |||||||||
Financial Services | 184 | 203 | -19 | -9.4 | 35.5% | 40.8% | -530 | |||||||||
Eliminations and other | - | - | - | - | - | - | - | |||||||||
Total | 952 | 1,046 | -94 | -9.0 | 12.6% | 13.0% | -40 | |||||||||
CNH INDUSTRIAL Adjusted EBITDA by Segment ($ million) | ||||||||||||||||
Six Months ended June 30, | ||||||||||||||||
2019 | 2018 | $ change | % change | 2019 adjusted EBITDA margin | 2018 adjusted EBITDA margin | bps change | ||||||||||
Agriculture | 653 | 737 | -84 | -11.4 | 11.7% | 12.5% | -80 | |||||||||
Construction | 67 | 64 | 3 | 4.7 | 4.8% | 4.3% | 50 | |||||||||
Commercial and Specialty Vehicles | 403 | 445 | -42 | -9.4 | 7.9% | 8.3% | -40 | |||||||||
Powertrain | 261 | 270 | -9 | -3.3 | 12.0% | 11.2% | 80 | |||||||||
Unallocated items, eliminations and other | (91) | (126) | 35 | - | - | - | - | |||||||||
Total Industrial Activities | 1,293 | 1,390 | -97 | -7.0 | 9.9% | 10.0% | -10 | |||||||||
Financial Services | 381 | 413 | -32 | -7.7 | 38.4% | 41.3% | -290 | |||||||||
Eliminations and other | - | - | - | - | - | - | - | |||||||||
Total | 1,674 | 1,803 | -129 | -7.2 | 11.9% | 12.2% | -30 | |||||||||
Adjusted EBIT was $341 million in the second quarter of 2019 ($396million in the second quarter of 2018), with adjusted EBIT margin at 11.0%. Positive net price realization was more than offset by unfavorable volume and mix, higher product costs primarily related to increased raw material costs and tariffs, and increased product development spending driven by investments in precision farming and the introduction of Stage V engine applications.
Construction’s net sales decreased 5% in the second quarter of 2019 compared to the second quarter of 2018 (down 3% on a constant currency basis). Positive price realization was more than offset by unfavorable volume and mix in North America due to selective inventory destocking actions in our dealer network, and weaker end-user demand in certain key markets in Rest of World.
Adjusted EBIT was $25 million in the second quarter of 2019 ($33million in the second quarter of 2018), with adjusted EBIT margin of 3.3%. Positive net price realization, mainly in North America, was more than offset by higher product costs primarily related to increased raw material costs and tariffs.
Commercial and Specialty Vehicles’ net sales decreased 7% in the second quarter of 2019 compared to the second quarter of 2018 (flat on a constant currency basis). Higher industry volume, mainly in Europe, was more than offset by unfavorable mix and negative impact of foreign currency translation.
Adjusted EBIT was $100 million in the second quarter of 2019, up $8million compared to the second quarter of 2018, driven by positive net price realization and lower selling, general and administrative expenses, partially offset by higher product content cost and unfavorable foreign exchange impacts. Adjusted EBIT margin increased 50 basis points (“bps”) to 3.7% compared to the second quarter of 2018.
Adjusted EBIT was $102 million in the second quarter of 2019 ($108million in the second quarter of 2018), with manufacturing efficiencies more than offset by higher product development investments and negative foreign exchange impacts. Adjusted EBIT margin was 9.0% in the second quarter of 2019 (8.9% in the second quarter of 2018).
Financial Services’ revenues totaled $519 million in the second quarter of 2019, a 4% increase compared to the second quarter of 2018 (up 7% on a constant currency basis), primarily due to increased used equipment sales in North America and higher average portfolio in South America and Rest of World, partially offset by pricing.
2019 Outlook(1)
While uncertainties in the agricultural end-markets related to the trade tensions remain unresolved, and negative impacts from recent weather events (in North America, Australia and Northern Europe) are persisting, which has impacted planting and harvesting patterns and market sentiment, cyclical replacement demand remains stable, with used equipment inventories at low levels supporting new equipment sales in North America.
End-user demand in the construction industry remains healthy, supported by spending for public and infrastructure investments. Despite this strength, conditions in the construction industry are still challenged in the residential sub-segment.
European demand in the truck and bus industries continues to hold at a high level, supported by a low interest rate environment, and by the transition to lower emission vehicles including full electric and hybrid buses, and LNG and CNG powered trucks.
As a result of the updated end-markets outlook, the Company is revising its full year net sales guidance reflecting the impact on net sales of the euro/dollar exchange rate performance of the first six months of the year, while confirming all the other 2019 targets as follows:
- Net sales of Industrial Activities between $27 and $27.5 billion, with sales up year-over-year 1% to 2% at constant currency;
- Adjusted diluted EPS(2) up year-over-year between 5% and 10% at a range of $0.84 to $0.88 per share;
- Net debt of Industrial Activities at the end of 2019 between $0.4 billion and $0.2 billion.
About CNH Industrial
CNH Industrial N.V. (NYSE: CNHI /MI: CNHI) is a global leader in the capital goods sector with established industrial experience, a wide range of products and a worldwide presence. Each of the individual brands belonging to the Company is a major international force in its specific industrial sector: Case IH, New Holland Agriculture and Steyr for tractors and agricultural machinery; Case and New Holland Construction for earth moving equipment; Iveco for commercial vehicles; Iveco Bus and Heuliez Bus for buses and coaches; Iveco Astra for quarry and construction vehicles; Magirus for firefighting vehicles; Iveco Defence Vehicles for defence and civil protection; and FPT Industrial for engines and transmissions. More information can be found on the corporate website: www.cnhindustrial.com
Additional Information
Today, at 3:30 p.m. CEST / 2:30 p.m. BST/ 9:30 a.m. EDT, management will hold a conference call to present 2019 second quarter and first half results to financial analysts and institutional investors. The call can be followed live online at http://bit.ly/CNH_Industrial_Q2_2019 and a recording will be available later on the Company’s website (www.cnhindustrial.com). A presentation will be made available on the CNH Industrial website prior to the call.
Non-GAAP Financial Information
CNH Industrial monitors its operations through the use of several non-GAAP financial measures. CNH Industrial’s management believes that these non-GAAP financial measures provide useful and relevant information regarding its operating results and enhance the readers’ ability to assess CNH Industrial’s financial performance and financial position. Management uses these non-GAAP measures to identify operational trends, as well as make decisions regarding future spending, resource allocations and other operational decisions as they provide additional transparency with respect to our core operations. These non-GAAP financial measures have no standardized meaning under U.S. GAAP or EU-IFRS and are unlikely to be comparable to other similarly titled measures used by other companies and are not intended to be substitutes for measures of financial performance and financial position as prepared in accordance with U.S. GAAP and/or EU-IFRS.
CNH Industrial’s non-GAAP financial measures are defined as follows:
- Adjusted EBIT under U.S. GAAP: is defined as net income (loss) before income taxes, interest expenses of Industrial Activities, net, restructuring expenses, the finance and non-service component of pension and other post-employment benefit costs, foreign exchange gains/(losses), and certain non-recurring items. In particular, non-recurring items are specifically disclosed items that management considers rare or discrete events that are infrequent in nature and not reflective of on-going operational activities.
- Adjusted EBITDA under U.S. GAAP: is defined as Adjusted EBIT plus depreciation and amortization (including on assets sold under operating leases and assets sold under buy-back commitments).
- Adjusted EBIT under EU-IFRS: is defined as profit/(loss) before taxes, financial income/(expense) of Industrial Activities, restructuring costs, and certain non-recurring items.
- Adjusted EBITDA under EU-IFRS: is defined as Adjusted EBIT plus depreciation and amortization (including on assets sold under operating leases and assets sold under buy-back commitments).
- Adjusted Net Income (Loss): is defined as net income (loss), less restructuring charges and non-recurring items, after tax.
- Adjusted Diluted EPS: is computed by dividing Adjusted Net Income (loss) attributable to CNH Industrial N.V. by a weighted-average number of common shares outstanding during the period that takes into consideration potential common shares outstanding deriving from the CNH Industrial share-based payment awards, when inclusion is not anti-dilutive. When we provide guidance for adjusted diluted EPS, we do not provide guidance on a earnings per share basis because the GAAP measure will include potentially significant items that have not yet occurred and are difficult to predict with reasonable certainty prior to year-end.
- Adjusted Income Taxes: is defined as income taxes less the tax effect of restructuring expenses and non-recurring items, and non-recurring tax charges or benefits.
- Adjusted Effective Tax Rate (Adjusted ETR): is computed by dividing a) adjusted income taxes by b) income (loss) before income taxes and equity in income of unconsolidated subsidiaries and affiliates, less restructuring expenses and non-recurring items.
- Net Debt and Net Debt of Industrial Activities: Net Debt is defined as total debt less intersegment notes receivable, cash and cash equivalents, restricted cash and derivative hedging debt. CNH Industrial provides the reconciliation of Net Debt to Total Debt, which is the most directly comparable measure included in the consolidated balance sheets. Due to different sources of cash flows used for the repayment of the debt between Industrial Activities and Financial Services (by cash from operations for Industrial Activities and by collection of financing receivables for Financial Services), management separately evaluates the cash flow performance of Industrial Activities using Net Debt of Industrial Activities.
- Free Cash Flow of Industrial Activities (or Industrial Free Cash Flow): refers to Industrial Activities, only, and is computed as consolidated cash flow from operating activities less: cash flow from operating activities of Financial Services; investments of Industrial Activities in assets sold under buy-back commitments, assets under operating leases, property, plant and equipment and intangible assets; change in derivatives hedging debt of Industrial Activities; as well as other changes and intersegment eliminations.
- Available Liquidity: is defined as cash and cash equivalents plus restricted cash and undrawn committed facilities.
- Change excl. FX or Constant Currency: CNH Industrial discusses the fluctuations in revenues on a constant currency basis by applying the prior year average exchange rates to current year’s revenues expressed in local currency in order to eliminate the impact of foreign exchange rate fluctuations.
The tables attached to this press release provide reconciliations of the non-GAAP measures used in this press release to the most directly comparable GAAP measures.
Forward-looking statements
Forward-looking statements are based upon assumptions relating to the factors described in this earnings release, which are sometimes based upon estimates and data received from third parties. Such estimates and data are often revised. Our actual results could differ materially from those anticipated in such forward-looking statements. Forward-looking statements speak only as of the date on which such statements are made, and we undertake no obligation to update or revise publicly our forward-looking statements. Further information concerning CNH Industrial and its businesses, including factors that potentially could materially affect CNH Industrial’s financial results, is included in CNH Industrial’s reports and filings with the U.S. Securities and Exchange Commission (“SEC”), the Autoriteit Financiële Markten (“AFM”) and Commissione Nazionale per le Società e la Borsa (“CONSOB”).
All future written and oral forward-looking statements by CNH Industrial or persons acting on the behalf of CNH Industrial are expressly qualified in their entirety by the cautionary statements contained herein or referred to above.
Contacts | |
Media Inquiries | Investor Relations |
United Kingdom | United Kingdom |
Richard Gadeselli | Federico Donati |
Tel: +44 207 7660 346 | Tel: +44 207 7660 386 |
Laura Overall | United States |
Tel: +44 207 7660 338 | |
Noah Weiss | |
Tel: +1 630 887 3745 | |
E-mail: mediarelations@cnhind.com |
CNH INDUSTRIAL N.V.
Condensed Consolidated Statements of Operations
For The Three and Six Months Ended June 30, 2019 and 2018
(Unaudited)
(U.S. GAAP)
($ million) | Three Months Ended June 30, | Six Months Ended June 30, | ||
2019(1) | 2018 | 2019(1) | 2018 | |
Revenues | ||||
Net sales | 7,068 | 7,579 | 13,074 | 13,879 |
Finance, interest and other income | 499 | 466 | 950 | 939 |
TOTAL REVENUES | 7,567 | 8,045 | 14,024 | 14,818 |
Costs and Expenses | ||||
Cost of goods sold | 5,751 | 6,188 | 10,717 | 11,444 |
Selling, general and administrative expenses | 555 | 593 | 1,094 | 1,183 |
Research and development expenses | 273 | 262 | 517 | 489 |
Restructuring expenses | 28 | 5 | 36 | 8 |
Interest expense | 195 | 192 | 378 | 392 |
Other, net(2) | 211 | 302 | 379 | 553 |
TOTAL COSTS AND EXPENSES | 7,013 | 7,542 | 13,121 | 14,069 |
INCOME BEFORE INCOME TAXES AND EQUITY IN INCOME OF UNCONSOLIDATED SUBSIDIARIES AND AFFILIATES | 554 | 503 | 903 | 749 |
Income tax (expense) | (135) | (118) | (225) | (181) |
Equity in income of unconsolidated subsidiaries and affiliates | 8 | 23 | 13 | 42 |
NET INCOME | 427 | 408 | 691 | 610 |
Net income attributable to noncontrolling interests | 13 | 12 | 20 | 18 |
NET INCOME ATTRIBUTABLE TO CNH INDUSTRIAL N.V. | 414 | 396 | 671 | 592 |
(in $) | ||||
Earnings per share attributable to common shareholders | ||||
Basic | 0.31 | 0.29 | 0.50 | 0.43 |
Diluted | 0.31 | 0.29 | 0.50 | 0.43 |
Cash dividends declared per common share | 0.203 | 0.173 | 0.203 | 0.173 |
Notes:
(1) On January 1, 2019, CNH Industrial adopted the updated accounting standard on leases (ASC 842) using the modified retrospective approach, without recasting prior periods. Adoption of the standard had an immaterial impact on the condensed consolidated statement of operations for the three and six months ended June 30, 2019.
(2) In the three and six months ended June 30, 2019, Other, net includes the pre-tax gain of $30 million and $60 million, respectively, related to the modification of a healthcare plan in theU.S. ($20 million in the three and six months ended June 30, 2018).
CNH INDUSTRIAL N.V.
Condensed Consolidated Balance Sheets
As of June 30, 2019 and December 31, 2018
(Unaudited)
(U.S. GAAP)
($ million) | June 30, 2019(1) | December 31, 2018 | ||||
ASSETS | ||||||
Cash and cash equivalents | 3,659 | 5,031 | ||||
Restricted cash | 687 | 772 | ||||
Trade receivables, net | 477 | 399 | ||||
Financing receivables, net | 19,734 | 19,167 | ||||
Inventories, net | 8,192 | 6,726 | ||||
Property, plant and equipment, net | 5,554 | 5,901 | ||||
Investments in unconsolidated subsidiaries and affiliates | 523 | 526 | ||||
Equipment under operating leases | 1,788 | 1,774 | ||||
Goodwill | 2,459 | 2,453 | ||||
Other intangible assets, net | 770 | 788 | ||||
Deferred tax assets | 580 | 591 | ||||
Derivative assets | 107 | 98 | ||||
Other assets | 2,395 | 1,874 | ||||
TOTAL ASSETS | 46,925 | 46,100 | ||||
LIABILITIES AND EQUITY | ||||||
Debt | 24,369 | 24,445 | ||||
Trade payables | 6,130 | 5,889 | ||||
Deferred tax liabilities | 133 | 114 | ||||
Pension, postretirement and other postemployment benefits | 1,445 | 1,488 | ||||
Derivative liabilities | 122 | 108 | ||||
Other liabilities | 9,204 | 8,958 | ||||
Total Liabilities | 41,403 | 41,002 | ||||
Redeemable noncontrolling interest | 33 | 30 | ||||
Equity | 5,489 | 5,068 | ||||
TOTAL LIABILITIES AND EQUITY | 46,925 | 46,100 |
(1)On January 1, 2019, CNH Industrial adopted the updated accounting standard on leases (ASC 842) using the modified retrospective approach, without recasting prior periods. On the adoption of the standard, CNH Industrial recorded right-of-use assets and related lease liabilities of approximately $480million (included in Other assets and Other liabilities, respectively) with no impact to equity.
CNH INDUSTRIAL N.V.
Condensed Consolidated Statements of Cash Flows
For The Six Months Ended June 30, 2019 and 2018
(Unaudited)
(U.S. GAAP)
Six Months Ended June 30, | |||
($ million) | 2019(1) | 2018 | |
Operating activities: | |||
Net income | 691 | 610 | |
Adjustments to reconcile net income to net cash provided by (used in) operating activities: | |||
Depreciation and amortization expense, net of assets under operating leases and assets sold under buy-back commitments | 332 | 364 | |
Depreciation and amortization expense of assets under operating leases and assets sold under buy-back commitments | 282 | 323 | |
Loss from disposal of assets | 1 | - | |
Undistributed income (loss) of unconsolidated subsidiaries | - | 4 | |
Other non-cash items | 74 | 110 | |
Changes in operating assets and liabilities: | |||
Provisions | (66) | (56) | |
Deferred income taxes | 42 | (78) | |
Trade and financing receivables related to sales, net | (902) | (229) | |
Inventories, net | (1,032) | (765) | |
Trade payables | 253 | 586 | |
Other assets and liabilities | (178) | (142) | |
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES | (503) | 727 | |
Investing activities: | |||
Additions to retail receivables | (1,987) | (1,999) | |
Collections of retail receivables | 2,314 | 2,151 | |
Proceeds from the sale of assets, net of assets under operating leases and assets sold under buy-back commitments | 2 | 1 | |
Expenditures for property, plant and equipment and intangible assets, net of assets under operating leases and assets sold under buy-back commitments | (182) | (161) | |
Expenditures for assets under operating leases and assets sold under buy-back commitments | (625) | (591) | |
Other | 8 | 209 | |
NET CASH USED IN INVESTING ACTIVITIES | (470) | (390) | |
Financing activities: | |||
Net increase (decrease) in debt | (142) | (724) | |
Dividends paid | (278) | (238) | |
Other | (45) | (134) | |
NET CASH USED IN FINANCING ACTIVITIES | (465) | (1,096) | |
Effect of foreign exchange rate changes on cash and cash equivalents and restricted cash | (19) | (224) | |
DECREASE IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH | (1,457) | (983) | |
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF YEAR | 5,803 | 6,200 | |
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD | 4,346 | 5,217 | |
Notes:
(1) On January 1, 2019, CNH Industrial adopted the updated accounting standard on leases (ASC 842) using the modified retrospective approach, without recasting prior periods. Adoption of the standard had an immaterial impact on the condensed consolidated statement of cash flows for the six months ended June 30, 2019.
CNH INDUSTRIAL N.V.
Supplemental Statements of Operations
For The Three and Six Months Ended June 30, 2019 and 2018
(Unaudited)
(U.S. GAAP)
($ million) | Industrial Activities | Financial Services | ||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | Three Months Ended June 30, | Six Months Ended June 30, | |||||||||
2019 | 2018 | 2019 | 2018 | 2019 | 2018 | 2019 | 2018 | |||||
Revenues | ||||||||||||
Net sales | 7,068 | 7,579 | 13,074 | 13,879 | - | - | - | - | ||||
Finance, interest and other income | 23 | 23 | 53 | 50 | 519 | 498 | 993 | 1,000 | ||||
TOTAL REVENUES | 7,091 | 7,602 | 13,127 | 13,929 | 519 | 498 | 993 | 1,000 | ||||
Costs and Expenses | ||||||||||||
Cost of goods sold | 5,751 | 6,188 | 10,717 | 11,444 | - | - | - | - | ||||
Selling, general and administrative expenses | 497 | 545 | 990 | 1,072 | 58 | 48 | 104 | 111 | ||||
Research and development expenses | 273 | 262 | 517 | 489 | - | - | - | - | ||||
Restructuring expenses | 26 | 5 | 34 | 8 | 2 | - | 2 | - | ||||
Interest expense | 89 | 111 | 172 | 231 | 149 | 136 | 302 | 272 | ||||
Other, net | 18 | 124 | 34 | 204 | 193 | 178 | 345 | 349 | ||||
TOTAL COSTS AND EXPENSES | 6,654 | 7,235 | 12,464 | 13,448 | 402 | 362 | 753 | 732 | ||||
INCOME BEFORE INCOME TAXES AND EQUITY IN INCOME OF UNCONSOLIDATED SUBSIDIARIES AND AFFILIATES | 437 | 367 | 663 | 481 | 117 | 136 | 240 | 268 | ||||
Income tax (expense) | (104) | (79) | (158) | (102) | (31) | (39) | (67) | (79) | ||||
Equity in income of unconsolidated subsidiaries and affiliates | 3 | 18 | - | 26 | 5 | 5 | 13 | 16 | ||||
Results from intersegment investments | 91 | 102 | 186 | 205 | - | - | - | - | ||||
NET INCOME | 427 | 408 | 691 | 610 | 91 | 102 | 186 | 205 | ||||
CNH INDUSTRIAL N.V.
Supplemental Balance Sheets
As of June 30, 2019 and December 31, 2018
(Unaudited)
(U.S. GAAP)
Industrial Activities | Financial Services | ||||
($ million) | June 30, 2019 | December 31, 2018 | June 30, 2019 | December 31, 2018 | |
ASSETS | |||||
Cash and cash equivalents | 3,276 | 4,553 | 383 | 478 | |
Restricted cash | 54 | - | 633 | 772 | |
Trade receivables, net | 471 | 398 | 31 | 34 | |
Financing receivables, net | 1,639 | 1,253 | 20,961 | 20,252 | |
Inventories, net | 7,949 | 6,510 | 243 | 216 | |
Property, plant and equipment, net | 5,553 | 5,899 | 1 | 2 | |
Investments in unconsolidated subsidiaries and affiliates | 3,209 | 3,126 | 227 | 219 | |
Equipment under operating leases | 34 | 34 | 1,754 | 1,740 | |
Goodwill | 2,305 | 2,301 | 154 | 152 | |
Other intangible assets, net | 755 | 774 | 15 | 14 | |
Deferred tax assets | 573 | 635 | 164 | 175 | |
Derivative assets | 58 | 81 | 59 | 24 | |
Other assets | 2,210 | 1,707 | 300 | 323 | |
TOTAL ASSETS | 28,086 | 27,271 | 24,925 | 24,401 | |
LIABILITIES AND EQUITY | |||||
Debt | 6,444 | 6,347 | 20,791 | 20,436 | |
Trade payables | 6,049 | 5,771 | 126 | 173 | |
Deferred tax liabilities | 14 | 83 | 275 | 250 | |
Pension, postretirement and other postemployment benefits | 1,427 | 1,470 | 18 | 18 | |
Derivative liabilities | 87 | 89 | 45 | 26 | |
Other liabilities | 8,543 | 8,413 | 759 | 681 | |
Total Liabilities | 22,564 | 22,173 | 22,014 | 21,584 | |
Redeemable noncontrolling interest | 33 | 30 | - | - | |
Equity | 5,489 | 5,068 | 2,911 | 2,817 | |
TOTAL LIABILITIES AND EQUITY | 28,086 | 27,271 | 24,925 | 24,401 | |
CNH INDUSTRIAL N.V.
Supplemental Statements of Cash Flows
For The Six Months Ended June 30, 2019 and 2018
(Unaudited)
(U.S. GAAP)
| Industrial Activities | Financial Services | |||||||||
Six Months Ended June 30, | Six Months Ended June 30, | ||||||||||
($ million) | 2019 | 2018 | 2019 | 2018 | |||||||
Operating activities: | |||||||||||
Net income | 691 | 610 | 186 | 205 | |||||||
Adjustments to reconcile net income to net cash provided by (used in) operating activities: | |||||||||||
Depreciation and amortization expense, net of assets under operating leases and assets sold under buy-back commitments | 330 | 361 | 2 | 3 | |||||||
Depreciation and amortization expense of assets under operating leases and assets sold under buy-back commitments | 158 | 197 | 124 | 126 | |||||||
Loss from disposal of assets | 1 | - | - | - | |||||||
Undistributed income (loss) of unconsolidated subsidiaries | (41) | (94) | (13) | (16) | |||||||
Other non-cash items | 50 | 83 | 24 | 27 | |||||||
Changes in operating assets and liabilities: | |||||||||||
Provisions | (55) | (52) | (11) | (4) | |||||||
Deferred income taxes | 1 | (51) | 41 | (27) | |||||||
Trade and financing receivables related to sales, net | (74) | (99) | (822) | (122) | |||||||
Inventories, net | (1,246) | (988) | 214 | 223 | |||||||
Trade payables | 294 | 608 | (48) | (31) | |||||||
Other assets and liabilities | (270) | (182) | 93 | 41 | |||||||
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES | (161) | 393 | (210) | 425 | |||||||
Investing activities: | |||||||||||
Additions to retail receivables | - | - | (1,987) | (1,999) | |||||||
Collections of retail receivables | - | - | 2,314 | 2,151 | |||||||
Proceeds from the sale of assets, net of assets sold under operating leases and assets sold under buy-back commitments | 2 | 1 | - | - | |||||||
Expenditures for property, plant and equipment and intangible assets, net of assets under operating leases and assets sold under buy-back commitments | (180) | (158) | (2) | (3) | |||||||
Expenditures for assets under operating leases and assets sold under buy-back commitments | (261) | (334) | (364) | (257) | |||||||
Other | (264) | 643 | 252 | (473) | |||||||
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES | (703) | 152 | 213 | (581) | |||||||
Financing activities: | |||||||||||
Net increase (decrease) in debt | (12) | (876) | (130) | 152 | |||||||
Dividends paid | (278) | (238) | (132) | (91) | |||||||
Other | (45) | (134) | 20 | 39 | |||||||
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES | (335) | (1,248) | (242) | 100 | |||||||
Effect of foreign exchange rate changes on cash and cash equivalents and restricted cash | (24) | (172) | 5 | (52) | |||||||
DECREASE IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH | (1,223) | (875) | (234) | (108) | |||||||
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF YEAR | 4,553 | 4,901 | 1,250 | 1,299 | |||||||
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD | 3,330 | 4,026 | 1,016 | 1,191 | |||||||
CNH INDUSTRIAL N.V.
Other Supplemental Financial Information
(Unaudited)
CNH INDUSTRIAL Reconciliation of Net Income to Adjusted EBIT and Adjusted EBITDA by segment under U.S. GAAP ($ million) | ||||||||||||||||||||||||||
Three Months ended June 30, 2019 | ||||||||||||||||||||||||||
Agriculture | Construction | Commercial and Specialty Vehicles | Powertrain | Unallocated items, eliminations and other | Total Industrial Activities | Financial Services | Total | |||||||||||||||||||
Net income(1) | 336 | 91 | 427 | |||||||||||||||||||||||
Add back: | ||||||||||||||||||||||||||
Interest expenses of Industrial Activities, net of interest income and eliminations | 66 | - | 66 | |||||||||||||||||||||||
Foreign exchange (gains) losses, net | 11 | - | 11 | |||||||||||||||||||||||
Finance and non-service component of Pension and other post-employment benefit costs(2) | (16) | - | (16) | |||||||||||||||||||||||
Income tax expense | 104 | 31 | 135 | |||||||||||||||||||||||
Adjustments: | ||||||||||||||||||||||||||
Restructuring expenses | 15 | 4 | 6 | - | 1 | 26 | 2 | 28 | ||||||||||||||||||
Adjusted EBIT | 341 | 25 | 100 | 102 | (41) | 527 | 124 | 651 | ||||||||||||||||||
Depreciation and Amortization | 69 | 15 | 47 | 31 | - | 162 | 1 | 163 | ||||||||||||||||||
Depreciation of assets under operating leases and assets sold with buy-back commitments | - | - | 79 | - | - | 79 | 59 | 138 | ||||||||||||||||||
Adjusted EBITDA | 410 | 40 | 226 | 133 | (41) | 768 | 184 | 952 | ||||||||||||||||||
Three Months ended June 30, 2018 | ||||||||||||||||||||||||||
Agriculture | Construction | Commercial and Specialty Vehicles | Powertrain | Unallocated items, eliminations and other | Total Industrial Activities | Financial Services | Total | |||||||||||||||||||
Net income(1) | 306 | 102 | 408 | |||||||||||||||||||||||
Add back: | ||||||||||||||||||||||||||
Interest expenses of Industrial Activities, net of interest income and eliminations | 88 | - | 88 | |||||||||||||||||||||||
Foreign exchange (gains) losses, net | 97 | - | 97 | |||||||||||||||||||||||
Finance and non-service component of Pension and other post-employment benefit costs(2) | (4) | - | (4) | |||||||||||||||||||||||
Income tax expense | 79 | 39 | 118 | |||||||||||||||||||||||
Adjustments: | ||||||||||||||||||||||||||
Restructuring expenses | 1 | - | 3 | 1 | - | 5 | - | 5 | ||||||||||||||||||
Adjusted EBIT | 396 | 33 | 92 | 108 | (58) | 571 | 141 | 712 | ||||||||||||||||||
Depreciation and Amortization | 75 | 15 | 53 | 33 | 1 | 177 | 2 | 179 | ||||||||||||||||||
Depreciation of assets under operating leases and assets sold with buy-back commitments | 1 | - | 94 | - | - | 95 | 60 | 155 | ||||||||||||||||||
Adjusted EBITDA | 472 | 48 | 239 | 141 | (57) | 843 | 203 | 1,046 | ||||||||||||||||||
(1) For Industrial Activities, net income net of “Results from intersegment investments”. (2) In the three months ended June 30, 2019 and 2018, this item includes the pre-tax gain of $30 million and $20 million, respectively, as a result of the amortization over approximately 4.5 years of the $527 million positive impact from the modification of a healthcare plan in the U.S. | ||||||||||||||||||||||||||
CNH INDUSTRIAL N.V.
Other Supplemental Financial Information
(Unaudited)
CNH INDUSTRIAL Reconciliation of Net Income to Adjusted EBIT and Adjusted EBITDA by segment under U.S. GAAP ($ million) | ||||||||||||||||||||||||||
Six Months ended June 30, 2019 | ||||||||||||||||||||||||||
Agriculture | Construction | Commercial and Specialty Vehicles | Powertrain | Unallocated items, eliminations and other | Total Industrial Activities | Financial Services | Total | |||||||||||||||||||
Net income(1) | 505 | 186 | 691 | |||||||||||||||||||||||
Add back: | ||||||||||||||||||||||||||
Interest expenses of Industrial Activities, net of interest income and eliminations | 119 | - | 119 | |||||||||||||||||||||||
Foreign exchange (gains) losses, net | 20 | - | 20 | |||||||||||||||||||||||
Finance and non-service component of Pension and other post-employment benefit costs(2) | (31) | - | (31) | |||||||||||||||||||||||
Income tax expense | 158 | 67 | 225 | |||||||||||||||||||||||
Adjustments: | ||||||||||||||||||||||||||
Restructuring expenses | 18 | 4 | 11 | - | 1 | 34 | 2 | 36 | ||||||||||||||||||
Adjusted EBIT | 509 | 38 | 151 | 198 | (91) | 805 | 255 | 1,060 | ||||||||||||||||||
Depreciation and Amortization | 144 | 29 | 94 | 63 | - | 330 | 2 | 332 | ||||||||||||||||||
Depreciation of assets under operating leases and assets sold with buy-back commitments | - | - | 158 | - | - | 158 | 124 | 282 | ||||||||||||||||||
Adjusted EBITDA | 653 | 67 | 403 | 261 | (91) | 1,293 | 381 | 1,674 | ||||||||||||||||||
Six Months ended June 30, 2018 | ||||||||||||||||||||||||||
Agriculture | Construction | Commercial and Specialty Vehicles | Powertrain | Unallocated items, eliminations and other | Total Industrial Activities | Financial Services | Total | |||||||||||||||||||
Net income(1) | 405 | 205 | 610 | |||||||||||||||||||||||
Add back: | ||||||||||||||||||||||||||
Interest expenses of Industrial Activities, net of interest income and eliminations | 181 | - | 181 | |||||||||||||||||||||||
Foreign exchange (gains) losses, net | 122 | - | 122 | |||||||||||||||||||||||
Finance and non-service component of Pension and other post-employment benefit costs(2) | 14 | - | 14 | |||||||||||||||||||||||
Income tax expense | 102 | 79 | 181 | |||||||||||||||||||||||
Adjustments: | ||||||||||||||||||||||||||
Restructuring expenses | 1 | - | 6 | 1 | - | 8 | - | 8 | ||||||||||||||||||
Adjusted EBIT | 582 | 33 | 141 | 203 | (127) | 832 | 284 | 1,116 | ||||||||||||||||||
Depreciation and Amortization | 154 | 31 | 108 | 67 | 1 | 361 | 3 | 364 | ||||||||||||||||||
Depreciation of assets under operating leases and assets sold with buy-back commitments | 1 | - | 196 | - | - | 197 | 126 | 323 | ||||||||||||||||||
Adjusted EBITDA | 737 | 64 | 445 | 270 | (126) | 1,390 | 413 | 1,803 | ||||||||||||||||||
(1) For Industrial Activities, net income net of “Results from intersegment investments”. (2) In the six months ended June 30, 2019 and 2018, this item includes the pre-tax gain of $60 million and $20 million, respectively, as a result of the amortization over approximately 4.5 years of the $527 million positive impact from the modification of a healthcare plan in the U.S. | ||||||||||||||||||||||||||
CNH INDUSTRIAL N.V.
Other Supplemental Financial Information
(Unaudited)
CNH INDUSTRIAL Reconciliation of Total Debt to Net debt under U.S. GAAP ($ million) | ||||||||||||
Consolidated | Industrial Activities | Financial Activities | ||||||||||
June 30, 2019 | December 31, 2018 | June 30, 2019 | December 31, 2018 | June 30, 2019 | December 31, 2018 | |||||||
Third party debt | 24,369 | 24,445 | 5,170 | 5,211 | 19,199 | 19,234 | ||||||
Intersegment notes payable | - | - | 1,274 | 1,136 | 1,592 | 1,202 | ||||||
Total Debt(1) | 24,369 | 24,445 | 6,444 | 6,347 | 20,791 | 20,436 | ||||||
Less: Cash and cash equivalents | 3,659 | 5,031 | 3,276 | 4,553 | 383 | 478 | ||||||
Restricted cash | 687 | 772 | 54 | - | 633 | 772 | ||||||
Intersegment notes receivable | - | - | 1,592 | 1,202 | 1,274 | 1,136 | ||||||
Derivatives hedging debt | (2) | (8) | (2) | (8) | - | - | ||||||
Net debt (cash)(2) | 20,025 | 18,650 | 1,524 | 600 | 18,501 | 18,050 | ||||||
(1) Total Debt of Industrial Activities includes Intersegment notes payable to Financial Services of $1,274million and $1,136 million as of June 30, 2019 and December31, 2018, respectively. Total Debt of Financial Services includes Intersegment notes payable to Industrial Activities of $1,592 million and $1,202million as of June 30, 2019 and December 31, 2018, respectively. (2) The net intersegment receivable/payable balance owed by Financial Services to Industrial Activities was $318 million and $66 million as of June 30, 2019 and December31, 2018, respectively. | ||||||||||||
CNH INDUSTRIAL Reconciliation of Cash and cash equivalents to Available liquidity under U.S. GAAP ($ million) | ||||||||
June 30, 2019 | March 31, 2019 | December 31, 2018 | ||||||
Cash and cash equivalents | 3,659 | 3,673 | 5,031 | |||||
Restricted cash | 687 | 786 | 772 | |||||
Undrawn committed facilities | 5,504 | 5,542 | 3,135 | |||||
Available liquidity | 9,850 | 10,001 | 8,938 | |||||
CNH INDUSTRIAL N.V.
Other Supplemental Financial Information
(Unaudited)
CNH INDUSTRIAL Change in Net debt of Industrial Activities under U.S. GAAP ($ million) | |||||||||||
Six Months ended June 30, | Three Months ended June 30, | ||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||
(600) | (908) | Net (debt)/cash of Industrial Activities at beginning of period | (1,521) | (1,923) | |||||||
1,293 | 1,390 | Adjusted EBITDA of Industrial Activities | 768 | 843 | |||||||
(253) | (290) | Cash interest and taxes | (111) | (128) | |||||||
(189) | (279) | Changes in provisions and similar(1) | (27) | (145) | |||||||
(1,267) | (765) | Change in working capital | (135) | 240 | |||||||
(416) | 56 | Operating cash flow of Industrial Activities | 495 | 810 | |||||||
(180) | (158) | Investments in property, plant and equipment, and intangible assets(2) | (103) | (97) | |||||||
(33) | (42) | Other changes | (10) | (32) | |||||||
(629) | (144) | Free cash flow of Industrial Activities | 382 | 681 | |||||||
(323) | (372) | Capital increases and dividends(3) | (322) | (281) | |||||||
28 | 133 | Currency translation differences and other | (63) | 232 | |||||||
(924) | (383) | Change in Net debt of Industrial Activities | (3) | 632 | |||||||
(1,524) | (1,291) | Net (debt)/cash of Industrial Activities at end of period | (1,524) | (1,291) | |||||||
(1) Including other cash flow items related to operating lease and buy-back activities. (2) Excluding assets sold under buy-back commitments and assets under operating leases. (3) Including share buy-back transactions. | |||||||||||
CNH INDUSTRIAL Reconciliation of Net cash provided by (used in) Operating Activities to Free cash flow of Industrial Activities under U.S. GAAP ($ million) | |||||||||||
Six Months ended June 30, | Three Months ended June 30, | ||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||
(503) | 727 | Net cash provided by (used in) Operating Activities | 248 | 801 | |||||||
210 | (425) | Net cash (provided by) used in Operating Activities of Financial Services | 280 | 107 | |||||||
132 | 91 | Intersegment eliminations | 125 | 39 | |||||||
(161) | 393 | Net cash provided by (used in) Operating Activities of Industrial Activities | 653 | 947 | |||||||
6 | (3) | Change in derivatives hedging debt of Industrial Activities | 3 | 1 | |||||||
(261) | (334) | Investments in assets sold under buy-back commitments and operating lease assets of Industrial Activities | (161) | (138) | |||||||
(416) | 56 | Operating cash flow of Industrial Activities | 495 | 810 | |||||||
(180) | (158) | Investments in property, plant and equipment, and intangible assets of Industrial Activities | (103) | (97) | |||||||
(33) | (42) | Other changes(1) | (10) | (32) | |||||||
(629) | (144) | Free cash flow of Industrial Activities | 382 | 681 | |||||||
(1) This item primarily includes change in intersegment financial receivables and capital increases in intersegment investments. | |||||||||||
CNH INDUSTRIAL N.V.
Other Supplemental Financial Information
(Unaudited)
CNH INDUSTRIAL Reconciliation of Adjusted net income and Adjusted income tax (expense) to Net income and Income tax (expense) and calculation of Adjusted diluted EPS and Adjusted ETR under U.S. GAAP ($ million, except per share data) | ||||||||||||
Six Months ended June 30, | Three Months ended June 30, | |||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||
691 | 610 | Net income | 427 | 408 | ||||||||
(24) | (12) | Adjustments impacting Income before income tax (expense) and equity in income of unconsolidated subsidiaries and affiliates (a) | (2) | (15) | ||||||||
11 | 3 | Adjustments impacting Income tax (expense) (b) | 5 | 4 | ||||||||
678 | 601 | Adjusted net income | 430 | 397 | ||||||||
658 | 583 | Adjusted net income attributable to CNH Industrial N.V. | 417 | 385 | ||||||||
1,356 | 1,364 | Weighted average shares outstanding – diluted (million) | 1,356 | 1,361 | ||||||||
0.49 | 0.43 | Adjusted diluted EPS ($) | 0.31 | 0.28 | ||||||||
903 | 749 | Income before income tax (expense) and equity in income of unconsolidated subsidiaries and affiliates | 554 | 503 | ||||||||
(24) | (12) | Adjustments impacting Income before income tax (expense) and equity in income of unconsolidated subsidiaries and affiliates (a) | (2) | (15) | ||||||||
879 | 737 | Adjusted income before income tax (expense) and equity in income of unconsolidated subsidiaries and affiliates (A) | 552 | 488 | ||||||||
(225) | (181) | Income tax (expense) | (135) | (118) | ||||||||
11 | 3 | Adjustments impacting Income tax (expense) (b) | 5 | 4 | ||||||||
(214) | (178) | Adjusted income tax (expense) (B) | (130) | (114) | ||||||||
24% | 24% | Adjusted Effective Tax Rate (Adjusted ETR) (C=B/A) | 24% | 23% | ||||||||
a) Adjustments impacting Income before income tax (expense) and equity in income of unconsolidated subsidiaries and affiliates | ||||||||||||
36 | 8 | Restructuring expenses | 28 | 5 | ||||||||
(60) | (20) | Pre-tax gain related to the modification of a healthcare plan in the U.S. | (30) | (20) | ||||||||
(24) | (12) | Total | (2) | (15) | ||||||||
b) Adjustments impacting Income tax (expense) | ||||||||||||
8 | 3 | Tax effect of adjustments impacting Income before income tax (expense) and equity in income of unconsolidated subsidiaries and affiliates | 2 | 4 | ||||||||
3 | - | Other | 3 | - | ||||||||
11 | 3 | Total | 5 | 4 | ||||||||
CNH INDUSTRIAL N.V.
Other Supplemental Financial Information
(Unaudited)
CNH INDUSTRIAL Revenues by Segment under EU-IFRS ($ million) | |||||||||||
Six Months ended June 30, | Three Months ended June 30, | ||||||||||
2019 | 2018 | % change | 2019 | 2018 | % change | ||||||
5,595 | 5,891 | -5.0 | Agriculture | 3,105 | 3,312 | -6.3 | |||||
1,397 | 1,481 | -5.7 | Construction | 757 | 799 | -5.3 | |||||
5,118 | 5,384 | -4.9 | Commercial and Specialty Vehicles | 2,707 | 2,889 | -6.3 | |||||
2,173 | 2,405 | -9.6 | Powertrain | 1,140 | 1,219 | -6.5 | |||||
(1,188) | (1,281) | - | Eliminations and other | (617) | (639) | - | |||||
13,095 | 13,880 | -5.7 | Total Industrial Activities | 7,092 | 7,580 | -6.4 | |||||
990 | 1,000 | -1.0 | Financial Services | 518 | 498 | 4.0 | |||||
(74) | (97) | - | Eliminations and other | (33) | (47) | - | |||||
14,011 | 14,783 | -5.2 | Total | 7,577 | 8,031 | -5.7 | |||||
CNH INDUSTRIAL Adjusted EBIT(1) by Segment under EU-IFRS ($ million) | ||||||||||||||||||||
Six Months ended June 30, | Three Months ended June 30, | |||||||||||||||||||
2019(2) | 2018 | $ change | 2019 adjusted EBIT margin(2) | 2018 adjusted EBIT margin | 2019(2) | 2018 | $ change | 2019 adjusted EBIT margin(2) | 2018 adjusted EBIT margin | |||||||||||
490 | 555 | -65 | 8.8% | 9.4% | Agriculture | 310 | 388 | -78 | 10.0% | 11.7% | ||||||||||
31 | 20 | 11 | 2.2% | 1.4% | Construction | 22 | 28 | -6 | 2.9% | 3.5% | ||||||||||
184 | 143 | 41 | 3.6% | 2.7% | Commercial and Specialty Vehicles | 101 | 99 | 2 | 3.7% | 3.4% | ||||||||||
184 | 198 | -14 | 8.5% | 8.2% | Powertrain | 93 | 108 | -15 | 8.2% | 8.9% | ||||||||||
(98) | (131) | 33 | - | - | Unallocated items, eliminations and other | (46) | (60) | 14 | - | - | ||||||||||
791 | 785 | 6 | 6.0% | 5.7% | Total Industrial Activities | 480 | 563 | -83 | 6.8% | 7.4% | ||||||||||
250 | 287 | -37 | 25.3% | 28.7% | Financial Services | 119 | 144 | -25 | 23.0% | 28.9% | ||||||||||
- | - | - | - | - | Eliminations and other | - | - | - | - | - | ||||||||||
1,041 | 1,072 | -31 | 7.4% | 7.3% | Total | 599 | 707 | -108 | 7.9% | 8.8% | ||||||||||
(1) This item is a non-GAAP financial measure. Refer to the “Non-GAAP Financial Information” section of this press release for information regarding non-GAAP financial measures. (2) On January 1, 2019, CNH Industrial adopted the updated accounting standard on leases (IFRS 16) using the modified retrospective approach, without recasting prior periods. Adoption of the standard had an immaterial impact on adjusted EBIT and adjusted EBIT margin in the three and six months ended June 30, 2019. | ||||||||||||||||||||
CNH INDUSTRIAL N.V.
Other Supplemental Financial Information
(Unaudited)
CNH INDUSTRIAL Adjusted EBITDA(1) by Segment under EU-IFRS ($ million) | |||||||||||||||||||||
Six Months ended June 30, | Three Months ended June 30, | ||||||||||||||||||||
2019(2) | 2018 | $ change | 2019 adjusted EBITDA margin(2) | 2018 adjusted EBITDA margin | 2019(2) | 2018 | $ change | 2019 adjusted EBITDA margin(2) | 2018 adjusted EBITDA margin | ||||||||||||
767 | 832 | -65 | 13.7% | 14.1% | Agriculture | 446 | 526 | -80 | 14.4% | 15.9% | |||||||||||
85 | 75 | 10 | 6.1% | 5.1% | Construction | 49 | 55 | -6 | 6.5% | 6.9% | |||||||||||
542 | 520 | 22 | 10.6% | 9.7% | Commercial and Specialty Vehicles | 279 | 282 | -3 | 10.3% | 9.8% | |||||||||||
274 | 288 | -14 | 12.6% | 12.0% | Powertrain | 138 | 153 | -15 | 12.1% | 12.6% | |||||||||||
(96) | (130) | 34 | - | - | Unallocated items, eliminations and other | (45) | (60) | 15 | - | - | |||||||||||
1,572 | 1,585 | -13 | 12.0% | 11.4% | Total Industrial Activities | 867 | 956 | -89 | 12.2% | 12.6% | |||||||||||
376 | 416 | -40 | 38.0% | 41.6% | Financial Services | 179 | 205 | -26 | 34.6% | 41.2% | |||||||||||
- | - | - | - | - | Eliminations and other | - | - | - | - | - | |||||||||||
1,948 | 2,001 | -53 | 13.9% | 13.5% | Total | 1,046 | 1,161 | -115 | 13.8% | 14.5% | |||||||||||
(1) This item is a non-GAAP financial measure. Refer to the “Non-GAAP Financial Information” section of this press release for information regarding non-GAAP financial measures. (2) On January 1, 2019, CNH Industrial adopted the updated accounting standard on leases (IFRS 16) using the modified retrospective approach, without recasting prior periods. Adoption of the standard resulted in a $39 million and a $40 million increase in adjusted EBITDA of Industrial Activities and of the Group, respectively, and in a 50bps increase in adjusted EBITDA margin of Industrial Activities and of the Group in the three months ended June 30, 2019. Adoption of the standard resulted in a $78 million and $79 million increase in adjusted EBITDA of Industrial Activities and of the Group, respectively, and in a 60bps increase in adjusted EBITDA margin of Industrial Activities and of the Group in the six months ended June 30, 2019. | |||||||||||||||||||||
CNH INDUSTRIAL Key Balance Sheet data under EU-IFRS ($ million) | ||||||
June 30, 2019 | March 31, 2019 | December 31, 2018 | ||||
Total Assets | 49,418 | 48,432 | 48,650 | |||
Total Equity | 7,882 | 7,760 | 7,472 | |||
Equity attributable to CNH Industrial N.V. | 7,841 | 7,725 | 7,443 | |||
Net debt | (20,566) | (19,930) | (18,750) | |||
of which Net debt of Industrial Activities(1) | (2,013) | (2,025) | (640) | |||
(1) This item is a non-GAAP financial measure. Refer to the “Non-GAAP Financial Information” section of this press release for information regarding non-GAAP financial measures. | ||||||
CNH INDUSTRIAL N.V.
Other Supplemental Financial Information
(Unaudited)
CNH INDUSTRIAL Net income reconciliation U.S. GAAP to EU-IFRS ($ million) | ||||||||
Six Months ended June 30, | Three Months ended June 30, | |||||||
2019 | 2018 | 2019 | 2018 | |||||
691 | 610 | Net income in accordance with U.S. GAAP | 427 | 408 | ||||
Adjustments to conform with EU-IFRS: | ||||||||
(25) | (21) | Development costs | (3) | 5 | ||||
(21) | 513 | Other adjustments(1) | (53) | 510 | ||||
9 | (133) | Tax impact on adjustments and other income tax differences(1) | 12 | (138) | ||||
(37) | 359 | Total adjustments | (44) | 377 | ||||
654 | 969 | Profit in accordance with EU-IFRS | 383 | 785 | ||||
(1) This item also includes the different accounting impact from the modification of a healthcare plan in the U.S. | ||||||||
CNH INDUSTRIAL Total Equity reconciliation U.S. GAAP to EU-IFRS ($ million) | |||||||
June 30, 2019 | December 31, 2018 | ||||||
Total Equity under U.S. GAAP | 5,489 | 5,068 | |||||
Adjustments to conform with EU-IFRS: | |||||||
Development costs | 2,308 | 2,344 | |||||
Other adjustments | (50) | (65) | |||||
Tax impact on adjustments and other income tax differences | 135 | 125 | |||||
Total adjustments | 2,393 | 2,404 | |||||
Total Equity under EU-IFRS | 7,882 | 7,472 | |||||
Translation of financial statements denominated in a currency other than the U.S. dollar
The principal exchange rates used to translate into U.S. dollars the financial statements prepared in currencies other than the U.S. dollar were as follows:
Six Months Ended June 30, 2019 | Six Months Ended June 30, 2018 | ||||||
Average | At June 30 | At December 31, 2018 | Average | At June 30 | |||
Euro | 0.885 | 0.879 | 0.873 | 0.826 | 0.858 | ||
Pound sterling | 0.773 | 0.788 | 0.781 | 0.727 | 0.760 | ||
Swiss franc | 1.000 | 0.976 | 0.984 | 0.966 | 0.992 | ||
Polish zloty | 3.799 | 3.734 | 3.757 | 3.487 | 3.751 | ||
Brazilian real | 3.843 | 3.823 | 3.881 | 3.422 | 3.849 | ||
Canadian dollar | 1.334 | 1.309 | 1.363 | 1.277 | 1.325 | ||
Turkish lira | 5.626 | 5.769 | 5.292 | 4.095 | 4.579 | ||
CNH INDUSTRIAL N.V.
Condensed Consolidated Income Statement
For The Three and Six Months Ended June 30, 2019 and 2018
(Unaudited)
(EU-IFRS)
Three Months Ended June 30, | Six Months Ended June 30, | |||
($ million) | 2019(1) | 2018 | 2019(1) | 2018 |
Net revenues | 7,577 | 8,031 | 14,011 | 14,783 |
Cost of sales | 6,146 | 6,461 | 11,311 | 11,998 |
Selling, general and administrative costs | 538 | 588 | 1,071 | 1,158 |
Research and development costs | 281 | 264 | 555 | 526 |
Result from investments: | 13 | 23 | 17 | 44 |
Share of the profit/(loss) of investees accounted for using the equity method | 13 | 23 | 17 | 44 |
Other income/(expenses) from investments | - | - | - | - |
Gains/(losses) on the disposal of investments | - | - | - | - |
Restructuring costs | 30 | 7 | 36 | 10 |
Other income/(expenses)(2) | (26) | 493 | (50) | 454 |
Financial income/(expenses) | (63) | (186) | (135) | (306) |
PROFIT/(LOSS) BEFORE TAXES | 506 | 1,041 | 870 | 1,283 |
Income tax (expense) | (123) | (256) | (216) | (314) |
PROFIT/(LOSS) FROM CONTINUING OPERATIONS | 383 | 785 | 654 | 969 |
PROFIT/(LOSS) FOR THE PERIOD | 383 | 785 | 654 | 969 |
PROFIT/(LOSS) FOR THE PERIOD ATTRIBUTABLE TO: | ||||
Owners of the parent | 371 | 773 | 635 | 951 |
Non-controlling interests | 12 | 12 | 19 | 18 |
(in $) | ||||
BASIC EARNINGS/(LOSS) PER COMMON SHARE(3) | 0.27 | 0.57 | 0.47 | 0.70 |
DILUTED EARNINGS/(LOSS) PER COMMON SHARE(3) | 0.27 | 0.57 | 0.47 | 0.70 |
Notes:
(1) On January 1, 2019, CNH Industrial adopted the updated accounting standard on leases (IFRS 16) using the modified retrospective approach, without recasting prior periods. Adoption of the standard had an immaterial impact on the condensed consolidated income statement for the three and six months ended June 30, 2019.
(2) In the three and six months ended June 30, 2018 Other income/(expenses) included the pre-tax gain of $527 million related to the modification of a healthcare plan in the U.S.
(3) In the three and six months ended June 30, 2018 basic and diluted earnings per common share included the positive impact of $399 million, net of taxes, of the pre-tax gain of $527 million related to the modification of a healthcare plan in the U.S. Excluding this impact, basic and diluted earnings per share would have been $0.28 and $0.41, respectively.
CNH INDUSTRIAL N.V.
Condensed Consolidated Statement of Financial Position
As of June 30, 2019 and December 31, 2018
(Unaudited)
(EU-IFRS)
($ million) | June 30, 2019(1) | December 31, 2018 | |
ASSETS | |||
Intangible assets | 5,451 | 5,497 | |
Property, plant and equipment | 6,053 | 5,963 | |
Investments and other financial assets: | 611 | 592 | |
Investments accounted for using the equity method | 556 | 555 | |
Other investments and financial assets | 55 | 37 | |
Leased assets | 1,788 | 1,774 | |
Defined benefit plan assets | 22 | 25 | |
Deferred tax assets | 792 | 853 | |
Total Non-current assets | 14,717 | 14,704 | |
Inventories | 8,224 | 6,719 | |
Trade receivables | 471 | 395 | |
Receivables from financing activities | 19,734 | 19,175 | |
Current tax receivables | 276 | 356 | |
Other current assets | 1,524 | 1,390 | |
Other financial assets | 107 | 98 | |
Cash and cash equivalents | 4,346 | 5,803 | |
Total Current assets | 34,682 | 33,936 | |
Assets held for sale | 19 | 10 | |
TOTAL ASSETS | 49,418 | 48,650 | |
EQUITY AND LIABILITIES | |||
Issued capital and reserves attributable to owners of the parent | 7,841 | 7,443 | |
Non-controlling interests | 41 | 29 | |
Total Equity | 7,882 | 7,472 | |
Provisions: | 4,878 | 5,051 | |
Employee benefits | 1,582 | 1,763 | |
Other provisions | 3,296 | 3,288 | |
Debt: | 24,897 | 24,543 | |
Asset-backed financing | 11,364 | 11,269 | |
Other debt | 13,533 | 13,274 | |
Other financial liabilities | 122 | 108 | |
Trade payables | 6,129 | 5,886 | |
Current tax payables | 105 | 89 | |
Deferred tax liabilities | 231 | 251 | |
Other current liabilities | 5,174 | 5,250 | |
Liabilities held for sale | - | - | |
Total Liabilities | 41,536 | 41,178 | |
TOTAL EQUITY AND LIABILITIES | 49,418 | 48,650 |
Notes:
CNH INDUSTRIAL N.V.
Condensed Consolidated Statement of Cash Flows
For The Six Months Ended June 30, 2019 and 2018
(Unaudited)
(EU-IFRS)
Six Months Ended June 30, | ||
($ million) | 2019(1) | 2018 |
A) CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD | 5,803 | 6,200 |
B) CASH FLOWS FROM/(USED IN) OPERATING ACTIVITIES: | ||
Profit/(loss) for the period | 654 | 969 |
Amortization and depreciation (net of vehicles sold under buy-back commitments and operating leases) | 625 | 606 |
(Gains)/losses on disposal of non-current assets (net of vehicles sold under buy-back commitments) | 1 | - |
Other non-cash items | 35 | (2) |
Dividends received | 13 | 46 |
Change in provisions | (173) | (663) |
Change in deferred income taxes | 47 | 31 |
Change in items due to buy-back commitments(2) | (71) | 55 |
Change in operating lease items(3) | (31) | 84 |
Change in working capital | (1,128) | (569) |
TOTAL | (28) | 557 |
C) CASH FLOWS FROM/(USED IN) INVESTMENT ACTIVITIES: | ||
Investments in: | ||
Property, plant and equipment and intangible assets (net of vehicles sold under buy-back commitments and operating leases) | (378) | (383) |
Consolidated subsidiaries and other equity investments | - | - |
Proceeds from the sale of non-current assets (net of vehicles sold under buy-back commitments) | 2 | 6 |
Net change in receivables from financing activities | (553) | 23 |
Other changes | 56 | 198 |
TOTAL | (873) | (156) |
D) CASH FLOWS FROM/(USED IN) FINANCING ACTIVITIES: | ||
Net change in debt and other financial assets/liabilities | (211) | (788) |
Capital increase | - | - |
Dividends paid | (278) | (238) |
Purchase of treasury shares | (45) | (134) |
TOTAL | (534) | (1,160) |
Translation exchange differences | (22) | (224) |
E) TOTAL CHANGE IN CASH AND CASH EQUIVALENTS | (1,457) | (983) |
F) CASH AND CASH EQUIVALENTS AT END OF PERIOD | 4,346 | 5,217 |
Notes:
(1) On January 1, 2019, CNH Industrial adopted the updated accounting standard on leases (IFRS 16) using the modified retrospective approach, without recasting prior periods. Adoption of the standard had an immaterial impact on the condensed consolidated statement of cash flows for the six months ended June 30, 2019.
(2) Cash generated from the sale of vehicles under buy-back commitments, net of amounts included in Profit/(loss) for the period, is recognized under operating activities in a single line item, which includes changes in working capital, capital expenditure, depreciation and impairment losses. The item also includes gains and losses arising from the sale of vehicles subject to buy-back commitments.
(3) Cash from operating lease is recognized under operating activities in a single line item, which includes capital expenditure, depreciation, write-downs and changes in inventory.